Flat
M3
1 bed
1 bath
Stanley Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£21,599
↗ 31%After 5 Years
Change In Property Value
£58,988
↗ 26%After 5 Years
Return On Investment
116%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,568 | £17,832 | £18,277 | £18,734 | £19,296 | £91,707 |
| Total Expenses | £12,842 | £12,915 | £13,002 | £13,092 | £13,191 | £65,042 |
| Profit Before Tax | £4,726 | £4,917 | £5,275 | £5,642 | £6,106 | £26,665 |
| Profit After Tax | £3,828 | £3,983 | £4,273 | £4,570 | £4,946 | £21,599 |
| Change In Property Value | £6,870 | £7,076 | £13,362 | £15,378 | £16,301 | £58,988 |
| Net Return | £10,698 | £11,059 | £17,635 | £19,949 | £21,247 | £80,587 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change